Flat
NW1
2 beds
3 baths
Parkway, Camden NW1
London, England · NW1
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£26,513
↗ 14%After 5 Years
Change In Property Value
£59,873
↗ 10%After 5 Years
Return On Investment
45%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,792 | £37,344 | £38,277 | £39,234 | £40,411 | £192,059 |
| Total Expenses | £31,491 | £31,656 | £31,853 | £32,054 | £32,274 | £159,327 |
| Profit Before Tax | £5,301 | £5,688 | £6,425 | £7,181 | £8,138 | £32,732 |
| Profit After Tax | £4,294 | £4,607 | £5,204 | £5,816 | £6,591 | £26,513 |
| Change In Property Value | £6 | £6 | £11,600 | £20,706 | £27,554 | £59,873 |
| Net Return | £4,300 | £4,613 | £16,804 | £26,523 | £34,146 | £86,385 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change